[BREM] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[BREM] BREM HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -4.58%
YoY- -12.84%
Quarter Report
Latest QR
Upcoming QR
BREM's Result
BREM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 131,672 105,331 105,252 106,837 105,788 106,613 110,157 12.59%
PBT 36,401 25,424 22,943 22,095 21,520 24,054 24,675 29.49%
Tax -8,117 -5,153 -4,861 -4,815 -4,756 -5,646 -5,810 24.89%
NP 28,284 20,271 18,082 17,280 16,764 18,408 18,865 30.89%
-
NP to SH 19,353 13,754 12,279 11,746 12,310 13,431 13,998 24.03%
-
Tax Rate 22.30% 20.27% 21.19% 21.79% 22.10% 23.47% 23.55% -
Total Cost 103,388 85,060 87,170 89,557 89,024 88,205 91,292 8.62%
-
Net Worth 271,531 390,406 382,710 279,999 365,649 373,735 371,842 -18.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,999 6,999 6,999 6,999 6,168 6,168 6,168 8.76%
Div Payout % 36.17% 50.89% 57.01% 59.59% 50.11% 45.93% 44.07% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 271,531 390,406 382,710 279,999 365,649 373,735 371,842 -18.86%
NOSH 135,765 136,030 135,233 139,999 128,749 120,560 121,517 7.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 21.48% 19.25% 17.18% 16.17% 15.85% 17.27% 17.13% -
ROE 7.13% 3.52% 3.21% 4.20% 3.37% 3.59% 3.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.98 77.43 77.83 76.31 82.17 88.43 90.65 4.58%
EPS 14.25 10.11 9.08 8.39 9.56 11.14 11.52 15.18%
DPS 5.16 5.15 5.18 5.00 4.79 5.12 5.00 2.11%
NAPS 2.00 2.87 2.83 2.00 2.84 3.10 3.06 -24.62%
Adjusted Per Share Value based on latest NOSH - 139,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.11 30.49 30.47 30.92 30.62 30.86 31.89 12.57%
EPS 5.60 3.98 3.55 3.40 3.56 3.89 4.05 24.04%
DPS 2.03 2.03 2.03 2.03 1.79 1.79 1.79 8.72%
NAPS 0.786 1.1301 1.1078 0.8105 1.0584 1.0818 1.0763 -18.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.23 1.21 1.15 1.16 1.13 1.22 1.24 -
P/RPS 1.27 1.56 1.48 1.52 1.38 1.38 1.37 -4.91%
P/EPS 8.63 11.97 12.67 13.83 11.82 10.95 10.76 -13.64%
EY 11.59 8.36 7.90 7.23 8.46 9.13 9.29 15.84%
DY 4.19 4.25 4.50 4.31 4.24 4.19 4.03 2.62%
P/NAPS 0.62 0.42 0.41 0.58 0.40 0.39 0.41 31.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 09/12/10 26/08/10 26/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.34 1.19 1.21 1.12 1.18 1.13 1.18 -
P/RPS 1.38 1.54 1.55 1.47 1.44 1.28 1.30 4.05%
P/EPS 9.40 11.77 13.33 13.35 12.34 10.14 10.24 -5.53%
EY 10.64 8.50 7.50 7.49 8.10 9.86 9.76 5.90%
DY 3.85 4.32 4.28 4.46 4.06 4.53 4.24 -6.21%
P/NAPS 0.67 0.41 0.43 0.56 0.42 0.36 0.39 43.29%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment